Breakdown
TTM
8/31/2025
8/31/2024
8/31/2023
8/31/2022
Total Revenue
117,007
104,057
87,151
97,801
156,165
Cost of Revenue
91,309
81,846
69,459
81,580
121,516
Gross Profit
25,698
22,211
17,692
16,221
34,649
Operating Expense
19,078
18,364
18,612
19,218
21,448
Operating Income
6,620
3,847
-920
-2,997
13,201
Net Non Operating Interest Income Expense
101
121
-170
-586
-290
Other Income Expense
-344
-236
7,339
-10,353
-2,201
Pretax Income
6,377
3,732
6,249
-13,936
10,710
Tax Provision
2,726
1,170
2,061
-2,633
2,532
Net Income Common Stockholders
3,651
2,562
4,188
-11,303
8,178
Diluted NI Available to Com Stockholders
3,651
2,562
4,188
-11,303
8,178
Basic EPS
0.12
0.09
0.14
-0.43
0.32
Diluted EPS
0.12
0.09
0.14
-0.43
0.32
Basic Average Shares
29,475.7980
29,533.9450
29,492.9580
26,193.0910
25,707.7480
Diluted Average Shares
29,480.4650
29,625.2780
29,702.1280
26,193.0910
25,973.7110
Total Operating Income as Reported
6,620
3,735
7,059
-14,467
10,590
Total Expenses
110,387
100,210
88,071
100,798
142,964
Net Income from Continuing & Discontinued Operation
3,651
2,562
4,188
-11,303
8,178
Normalized Income
3,857.4000
2,723.8960
-729.1300
-2,906.7170
9,858.6515
Interest Income
--
509
545
312
129
Interest Expense
408
388
715
898
419
Net Interest Income
101
121
-170
-586
-290
EBIT
6,785
4,120
6,964
-13,038
11,129
EBITDA
8,381
5,906
9,033
-10,366
13,696
Reconciled Cost of Revenue
91,309
81,846
69,459
81,580
121,516
Reconciled Depreciation
1,596
1,786
2,069
2,672
2,567
Net Income from Continuing Operation Net Minority Interest
3,651
2,562
4,188
-11,303
8,178
Total Unusual Items Excluding Goodwill
-344
-236
7,339
-10,353
-2,201
Total Unusual Items
-344
-236
7,339
-10,353
-2,201
Normalized EBITDA
8,725
6,142
1,694
-13
15,897
Tax Rate for Calcs
0.0004
0.0003
0.0003
0.0002
0.0002
Tax Effect of Unusual Items
-137.6000
-74.1040
2,421.8700
-1,956.7170
-520.3485
8/31/2022 - 4/26/2010
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade